2.823
Revenue¥B
2.432
2.546
2.656
2.749
2.839
2.958
3.014
3.173
3.356
3.390
3.058
3.61%
3.57%
35
20.64
Revenue growth%
26.94
28.13
25.82
25.54
26.65
26.00
24.22
23.78
26.17
26.62
12.10
26.00
26.09
37
15.39
Gross margin%
8.88
9.07
11.05
8.60
8.34
10.90
8.95
11.63
11.91
9.94
5.75
10.90
9.51
58
15.20
Operating margin%
14.69
13.00
14.52
15.18
16.49
14.16
11.44
9.61
10.19
11.35
19.69
11.35
13.58
70
7.73
Net margin%
9.22
8.95
6.80
4.71
2.89
3.34
4.69
6.64
3.87
4.43
4.26
4.43
4.70
71
11.61
P/E ratio (avg)x
11.60
12.83
12.54
13.87
15.80
18.99
21.38
24.25
28.42
32.87
11.18
24.25
17.39
72
27.88
EV/EBITx
8.573
8.908
9.944
9.790
9.323
10.64
9.911
10.61
9.756
11.02
13.94
10.61
9.851
43
10.26
FCF yield (avg)%
5.37
4.09
4.03
4.55
7.21
7.27
8.73
8.53
6.55
4.05
12.55
7.27
5.96
49
28.65
FCF margin%
19.45
18.86
21.36
19.48
22.24
24.45
24.56
21.83
22.02
23.50
7.31
23.50
21.93
92
0.156
FCF / Net incomex
0.302
0.293
0.343
0.367
0.427
0.446
0.445
0.496
0.507
0.535
0.263
0.496
0.436
11
8.55
ROIC%
27.35
25.14
25.82
27.40
29.67
31.19
29.65
30.86
31.52
31.74
26.69
31.19
29.66
23
19.19
Return on equity%
15.75
16.62
18.11
15.33
14.50
13.79
14.11
12.16
13.26
14.70
14.77
13.79
14.60
40
5.16
Return on assets%
13.35
13.12
13.96
11.57
14.03
11.69
14.42
17.31
15.42
12.82
21.23
14.42
13.66
63
0.10
EPS¥
0.25
0.25
0.25
0.29
0.34
0.38
0.43
0.46
0.50
0.55
0.11
10.43%
9.10%
—
3.51
EPS growth%
16.94
16.94
16.46
17.77
20.01
20.94
20.51
18.09
19.66
22.07
4.40
20.51
18.87
81
0.39
Bookvalue per sh¥
0.23
0.24
0.26
0.30
0.31
0.34
0.37
0.42
0.43
0.50
0.18
9.79%
9.54%
—
0.34
FCF per share¥
0.19
0.17
0.16
0.14
0.15
0.16
0.14
0.13
0.11
0.13
0.14
(3.08%)
(3.87%)
—
0.27
Dividend per sh¥
0.76
0.85
0.83
0.95
1.08
1.18
1.19
1.21
1.21
1.18
0.23
1.82%
6.24%
—
23.36
Div yield (avg)%
27.26
27.10
28.35
26.91
28.91
26.19
27.08
28.75
26.24
24.20
9.65
26.24
27.09
64
4.88
Payout ratio%
23.29
25.08
25.13
25.37
25.12
23.11
25.52
26.17
24.42
25.91
16.17
25.52
25.12
29
4.126
Shares (diluted)B
3.461
3.003
2.576
2.262
2.307
2.378
2.127
2.184
1.872
1.971
4.037
(3.10%)
(5.58%)
94
17.10
Buyback yield%
5.45
3.95
6.49
4.92
4.58
1.66
0.40
0.40
0.40
0.40
26.55
0.40
2.81
89
0.931
D/E ratiox
1.006
1.079
0.988
0.954
0.989
0.986
1.026
1.089
1.086
1.124
0.241
1.086
1.016
88
1.409
Enterprise value¥B
3.286
3.504
4.010
4.257
4.454
4.931
5.225
5.367
5.723
6.691
1.198
8.48%
7.05%
62
1.309
LT debt¥B
0.754
0.740
0.817
0.730
0.753
0.807
0.814
0.840
0.803
0.848
1.088
2.41%
0.80%
92
Revenue
¥3.390B
3.57%
1.00×
Cost of revenue
¥1.701B
3.69%
1.01×
Operating expenses
¥571.7M
3.70%
1.01×
Goodwill & intangibles
14.96%
Spread over hurdle
17.30%